CashFlowRE
Sign in Sign up
309 9th Street St N 8-Plex
D Composite 40.54
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +13.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,200,000

309 9th Street St N · La Crosse, WI 54601
None bd · None ba · — sqft · MultiFamily · 11 Days on market
Built 1985 8,276 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 8 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Centrally located remodeled college 8 unit. Close to UWL and WTC.

Key facts

  • Downtown location
  • Upgraded kitchens
  • Upgraded bathrooms

Tags

REMODELED APARTMENT BUILDINGUPGRADED KITCHENSUPGRADED BATHROOMSNEW LAMINATE FLOORINGDOWNTOWN LOCATION

Property features AI

Finance

  • Other: Tenant personal property excluded from sale
  • Financial info: 8 total units in the building

Exterior

  • Parking: Outdoor parking; On-site parking; Outside parking spaces
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family property; Apartment building; 1–2 stories; Zoned commercial
  • Construction: Construction year: Other — see remarks
  • Exterior features: Stucco/Slate exterior; Less than 1/2 acre lot

Interior

  • Heating & cooling: Wall/sleeve air units; Electric heating
  • Interior features: Full basement; Any existing appliances included
  • Laundry & utility: Seller-owned water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 8 × 2-bed/1.0-bath units multifamily listed at $1.20M.

Deal economics

  • At list price, monthly cash flow is $77 ($930/yr) — positive. Per door: $10/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.02M (15.4% below list).
  • Recommended offer: $1.02M (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.1% in La Crosse — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#339 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety D, crime F.
  • La Crosse School District (urban): math 29% / reading 34% proficiency, ranked #267 of 342 in WI (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Emerson Elementary (math 42% / reading 37%, grade F, #490 of 1,041 statewide, top 53%, 311 students, 31% FRL); Lincoln Middle (math 34% / reading 41%, grade F, #172 of 383 statewide, top 45%, 277 students, 41% FRL); Logan High (math 17% / reading 27%, grade F, #349 of 483 statewide, top 75%, 754 students, 47% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising (+2.7%/yr); 224 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • At $10,156/mo this rent would consume 198% of the median local household income ($62k/yr) (locally 2352% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $36k of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $975k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $1,015,600 (15.4% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.85%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
9.8

CMA / ARV

No comps found within radius.

Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
901 Vine St 0.03mi —/— 2,104 6mo $196,180 $93 82
1301 State St 0.36mi —/— 0mo $3,400,000 71
627 10th Street North St 0.29mi —/— 9mo $1,450,000 67
614 King St 0.35mi —/— 7mo $2,000,000 65
328 8th Street St S 0.44mi —/— 4mo $460,000 64
810-812 Cameron Ave 0.46mi 6/2.0 3mo $280,000 63
903-907 Zeisler St 0.39mi —/— 3,118 8mo $430,000 $138 63
417-419 8th Street St S 0.49mi 6/2.0 1,928 3mo $294,500 $153 62
1414 Pine St 0.46mi —/— 34,171 10mo $4,399,984 $129 58
708 Ferry St #710 0.61mi 6/2.0 2,359 3mo $260,000 $110 57
726 Ferry St 0.61mi 7/2.0 2,250 4mo $240,000 $107 56
706 6th Street South St #708 0.72mi 6/2.0 3,301 10mo $217,000 $66 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-192,432
Equity at exit
$178,924
10-year hold
IRR
-8.3%
Equity multiple
0.48×
Total profit
$-173,100
Equity at exit
$103,754

Cash invested: $336,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Wisconsin
73 Landlord-Friendly · R+2
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; Madison / Milwaukee have some local enforcement.

ZIP-level market 54601

Rents YoY
2.7%
Active inventory
224
Price-to-rent
78.8×

Monthly cashflow live

Estimated rent
$10,156 high interval (Pro) →
Mortgage (P&I)
$6,293
Tax from tax record
$1,153 /mo · $13,834/yr
Insurance
$500
HOA
$0
Vacancy / Maint / Mgmt
$2,133
Net cashflow
$77

Break-even live

Break-even rent $10,058
Max offer price $1,200,000
Occupancy floor 94%

Sensitivity live

Price -10% $757 -5% $417 +0% $77 +5% $-262 +10% $-602
Rent -10% $-725 -5% $-324 +0% $77 +5% $479 +10% $880
Rate -1.0pp $682 -0.5pp $383 base $77 +0.5pp $-233 +1.0pp $-550

8-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (8 units) $10,156

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$300,000
Closing costs
$36,000
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
514 10th St N Unit 5 La Crosse, WI 1.0 1.0 450 $1,050 $2.33 45d 1 0.20mi
1130 Vine St La Crosse, WI 1.0 1.0 445 $832 $1.87 45d 1 0.22mi
816 Cass St Apt 103 La Crosse, WI 1.0 1.0 538 $895 $1.66 45d 1 0.39mi
312 6th St S Unit 318 La Crosse, WI 3.0 2.0 $1,310 45d 1 0.47mi
520 7th St S Unit 5 La Crosse, WI 3.0 1.0 $1,195 45d 1 0.58mi
616 9th St S #1 La Crosse, WI 2.0 1.0 1000 $1,100 $1.10 45d 1 0.61mi
27 Riverpoint Ct La Crosse, WI 1.0 1.0 692 $1,488 $2.15 45d 21 0.65mi
1707 Main St La Crosse, WI 3.0 1.0 $1,690 45d 1 0.69mi
1001 Johnson St Unit 1001 La Crosse, WI 2.0 1.0 $1,250 45d 1 0.93mi
55 River Bend Rd Unit 509 La Crosse, WI 1.0 1.0 736 $1,525 $2.07 45d 1 0.94mi
55 River Bend Rd Unit 304 La Crosse, WI 1.0 1.0 1017 $2,100 $2.06 45d 1 0.94mi
55 River Bend Rd Unit 610 La Crosse, WI 1.0 1.0 803 $1,700 $2.12 45d 1 0.94mi
55 River Bend Rd Apt 302 La Crosse, WI 3.0 2.0 1246 $2,950 $2.37 45d 1 0.94mi
55 River Bend Rd Apt 608 La Crosse, WI 3.0 2.0 1183 $2,850 $2.41 45d 1 0.94mi
220 Copeland Ave Unit 220 La Crosse, WI 3.0 1.0 $1,450 45d 1 1.11mi
1418 10th St S La Crosse, WI 3.0 1.0 $1,200 45d 1 1.16mi
919 Gould St Unit 15 La Crosse, WI 1.0 1.0 500 $850 $1.70 45d 1 1.21mi
418 Rose St Unit 418 La Crosse, WI 1.0 1.0 $795 45d 1 1.26mi
418 Rose St Unit 422 La Crosse, WI 2.0 1.0 $920 45d 1 1.26mi
1442 Redfield St La Crosse, WI 3.0 1.0 1000 $1,100 $1.10 45d 1 1.41mi

Listing history 9 events

  1. 2026-06-22
    days on market $1,200,000 Active 11 DOM
  2. 2026-06-19
    days on market $1,200,000 Active 9 DOM
  3. 2026-06-18
    days on market $1,200,000 Active 8 DOM
  4. 2026-06-17
    days on market $1,200,000 Active 7 DOM
  5. 2026-06-16
    days on market $1,200,000 Active 6 DOM
  6. 2026-06-15
    days on market $1,200,000 Active 5 DOM
  7. 2026-06-14
    days on market $1,200,000 Active 3 DOM
  8. 2026-06-13
    remarks 227-char remark
  9. 2026-06-13
    listed $1,200,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WI · Partial reset (capped growth)

Current annual tax
$13,834 · $1,153/mo
Projected year-2 tax
$18,017 · $1,501/mo
Expected delta
+$4,183/yr (+$349/mo · 30.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$121,872
− Mortgage interest
−$67,219
− Property taxes
−$13,834
− Insurance
−$6,000
− Repairs & maintenance
−$9,750
− Management
−$9,750
− Depreciation
−$34,909
Taxable loss
−$19,589
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,701
After-tax cash flow
$5,631/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
La Crosse School District
NCES district ID
5507530
Math proficiency
29% ▼ -8.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$42,924
Composite
26.76/100
National rank
#7135
State rank
#267 of 342 in WI

Livability — La Crosse

Score
69/100
State rank
#339
US rank
#8671

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment C- Housing A+ Health & safety D User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Crosse, WI
County
La Crosse County · 89,439 people
City population
64,135
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
50,397
Household income
$61,639
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
2352.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Asian 4% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Portuguese 14% Romanian 6% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -186.70%
Current HPI
236.4506
Rent YoY
▲ 2.72%
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+23.1% since first listed
5 events — show timeline
  • 2026-06-10 Listed $1,200,000 METROMLS
  • 2023-05-25 Rental Removed RENT.
  • 2021-03-25 Listing Removed METROMLS
  • 2021-03-10 Listed $795,500 METROMLS
  • 2014-04-10 Sold (Public Records) $975,000 Public Records

Property tax history

+5.2%/yr

Latest (2025): $13,834 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…